Model Answer
0 min readIntroduction
The Weighted Average Cost of Capital (WACC) is a crucial financial metric representing a company’s average after-tax cost of all its capital. It reflects the minimum rate of return a company needs to earn on its existing asset base to satisfy its investors, including stockholders and lenders. WACC is widely used in investment decisions, capital budgeting, and company valuation. Calculating WACC requires determining the cost of equity, cost of debt, and the proportion of each in the company’s capital structure. Since specific financial data for Atul Mahindra Ltd. is not provided, we will make reasonable assumptions for illustrative purposes.
Understanding the WACC Formula
The WACC is calculated using the following formula:
WACC = (E/V * Re) + (D/V * Rd * (1 – Tc))
Where:
- E = Market value of equity
- D = Market value of debt
- V = Total market value of capital (E + D)
- Re = Cost of equity
- Rd = Cost of debt
- Tc = Corporate tax rate
Assumptions for Atul Mahindra Ltd.
Due to the lack of specific data, we will make the following assumptions (as of knowledge cutoff – 2023):
- Market Value of Equity (E): ₹5000 Crore
- Market Value of Debt (D): ₹2000 Crore
- Total Capital (V): ₹7000 Crore (E + D)
- Cost of Equity (Re): 12% (estimated based on industry average and CAPM)
- Cost of Debt (Rd): 8% (based on prevailing interest rates for similar companies)
- Corporate Tax Rate (Tc): 25% (standard corporate tax rate in India)
Calculating the Cost of Equity (Re)
While we've assumed Re = 12%, it's typically calculated using the Capital Asset Pricing Model (CAPM):
Re = Rf + β(Rm – Rf)
Where:
- Rf = Risk-free rate (e.g., Government bond yield)
- β = Beta (measure of systematic risk)
- Rm = Expected market return
For our example, we are directly using the assumed value of 12%.
Calculating the Cost of Debt (Rd)
The cost of debt is the effective interest rate a company pays on its debt. We have assumed a cost of debt of 8%.
Calculating the WACC
Now, we can plug the values into the WACC formula:
WACC = (5000/7000 * 0.12) + (2000/7000 * 0.08 * (1 – 0.25))
WACC = (0.7143 * 0.12) + (0.2857 * 0.08 * 0.75)
WACC = 0.0857 + 0.0171
WACC = 0.1028 or 10.28%
Sensitivity Analysis
It’s important to note that WACC is sensitive to changes in its components. A change in the cost of equity, cost of debt, or capital structure will affect the WACC. For example, if the cost of equity increases to 13%, the WACC would increase to approximately 10.86%.
| Component | Value (₹ Crore) | Proportion (%) | Cost (%) | Weighted Cost (%) |
|---|---|---|---|---|
| Equity | 5000 | 71.43 | 12 | 8.57 |
| Debt | 2000 | 28.57 | 8 | 1.71 |
| Total | 7000 | 100 | 10.28 |
Conclusion
In conclusion, the weighted average cost of capital for Atul Mahindra Ltd., based on the assumed values, is approximately 10.28%. This represents the minimum return the company needs to earn on its investments to satisfy its investors. It’s crucial to remember that this is an illustrative calculation based on assumptions. A precise WACC calculation requires accurate and up-to-date financial data. Regularly monitoring and recalculating WACC is essential for effective financial management and investment decision-making.
Answer Length
This is a comprehensive model answer for learning purposes and may exceed the word limit. In the exam, always adhere to the prescribed word count.